Highlights

[UNISEM] YoY Quarter Result on 2015-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 29-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     28.09%    YoY -     48.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 354,705 382,323 321,950 329,610 273,273 246,780 282,952 3.84%
  YoY % -7.22% 18.75% -2.32% 20.62% 10.74% -12.78% -
  Horiz. % 125.36% 135.12% 113.78% 116.49% 96.58% 87.22% 100.00%
PBT 39,373 45,408 44,115 46,227 32,970 -535 9,086 27.67%
  YoY % -13.29% 2.93% -4.57% 40.21% 6,262.62% -105.89% -
  Horiz. % 433.34% 499.76% 485.53% 508.77% 362.87% -5.89% 100.00%
Tax -4,367 -4,459 -5,306 -5,572 -5,843 -578 -756 33.93%
  YoY % 2.06% 15.96% 4.77% 4.64% -910.90% 23.54% -
  Horiz. % 577.65% 589.81% 701.85% 737.04% 772.88% 76.46% 100.00%
NP 35,006 40,949 38,809 40,655 27,127 -1,113 8,330 27.02%
  YoY % -14.51% 5.51% -4.54% 49.87% 2,537.29% -113.36% -
  Horiz. % 420.24% 491.58% 465.89% 488.06% 325.65% -13.36% 100.00%
NP to SH 35,147 40,447 38,629 40,199 27,121 -648 8,306 27.17%
  YoY % -13.10% 4.71% -3.91% 48.22% 4,285.34% -107.80% -
  Horiz. % 423.15% 486.96% 465.07% 483.98% 326.52% -7.80% 100.00%
Tax Rate 11.09 % 9.82 % 12.03 % 12.05 % 17.72 % - % 8.32 % 4.90%
  YoY % 12.93% -18.37% -0.17% -32.00% 0.00% 0.00% -
  Horiz. % 133.29% 118.03% 144.59% 144.83% 212.98% 0.00% 100.00%
Total Cost 319,699 341,374 283,141 288,955 246,146 247,893 274,622 2.56%
  YoY % -6.35% 20.57% -2.01% 17.39% -0.70% -9.73% -
  Horiz. % 116.41% 124.31% 103.10% 105.22% 89.63% 90.27% 100.00%
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.80% 129.92% 128.48% 94.55% 95.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 14,541 25,684 25,684 220 13,493 - - -
  YoY % -43.38% 0.00% 11,566.68% -98.37% 0.00% 0.00% -
  Horiz. % 107.77% 190.35% 190.35% 1.63% 100.00% - -
Div Payout % 41.37 % 63.50 % 66.49 % 0.55 % 49.75 % - % - % -
  YoY % -34.85% -4.50% 11,989.09% -98.89% 0.00% 0.00% -
  Horiz. % 83.16% 127.64% 133.65% 1.11% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.80% 129.92% 128.48% 94.55% 95.74% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,651 647,999 675,284 1.24%
  YoY % -0.92% 0.00% 0.00% 8.77% 4.11% -4.04% -
  Horiz. % 107.67% 108.67% 108.67% 108.67% 99.91% 95.96% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.87 % 10.71 % 12.05 % 12.33 % 9.93 % -0.45 % 2.94 % 22.35%
  YoY % -7.84% -11.12% -2.27% 24.17% 2,306.67% -115.31% -
  Horiz. % 335.71% 364.29% 409.86% 419.39% 337.76% -15.31% 100.00%
ROE 2.43 % 2.75 % 2.85 % 2.99 % 2.74 % -0.06 % 0.79 % 20.58%
  YoY % -11.64% -3.51% -4.68% 9.12% 4,666.67% -107.59% -
  Horiz. % 307.59% 348.10% 360.76% 378.48% 346.84% -7.59% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.78 52.10 43.87 44.92 40.51 38.08 41.90 2.57%
  YoY % -6.37% 18.76% -2.34% 10.89% 6.38% -9.12% -
  Horiz. % 116.42% 124.34% 104.70% 107.21% 96.68% 90.88% 100.00%
EPS 4.83 5.51 5.26 5.50 4.02 -0.10 1.23 25.59%
  YoY % -12.34% 4.75% -4.36% 36.82% 4,120.00% -108.13% -
  Horiz. % 392.68% 447.97% 427.64% 447.15% 326.83% -8.13% 100.00%
DPS 2.00 3.50 3.50 0.03 2.00 0.00 0.00 -
  YoY % -42.86% 0.00% 11,566.67% -98.50% 0.00% 0.00% -
  Horiz. % 100.00% 175.00% 175.00% 1.50% 100.00% - -
NAPS 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 4.24%
  YoY % -0.96% 8.38% 1.12% 24.93% -5.14% -0.23% -
  Horiz. % 128.33% 129.57% 119.55% 118.23% 94.64% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.34 52.10 43.87 44.92 37.24 33.63 38.56 3.84%
  YoY % -7.22% 18.76% -2.34% 20.62% 10.73% -12.79% -
  Horiz. % 125.36% 135.11% 113.77% 116.49% 96.58% 87.21% 100.00%
EPS 4.79 5.51 5.26 5.50 3.70 -0.09 1.13 27.20%
  YoY % -13.07% 4.75% -4.36% 48.65% 4,211.11% -107.96% -
  Horiz. % 423.89% 487.61% 465.49% 486.73% 327.43% -7.96% 100.00%
DPS 1.98 3.50 3.50 0.03 1.84 0.00 0.00 -
  YoY % -43.43% 0.00% 11,566.67% -98.37% 0.00% 0.00% -
  Horiz. % 107.61% 190.22% 190.22% 1.63% 100.00% - -
NAPS 1.9676 2.0051 1.8501 1.8296 1.3464 1.3633 1.4240 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.81% 129.92% 128.48% 94.55% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1000 3.7700 2.5200 2.0300 1.6300 0.8550 1.0000 -
P/RPS 6.35 7.24 5.74 4.52 4.02 2.25 2.39 17.68%
  YoY % -12.29% 26.13% 26.99% 12.44% 78.67% -5.86% -
  Horiz. % 265.69% 302.93% 240.17% 189.12% 168.20% 94.14% 100.00%
P/EPS 64.13 68.40 47.87 37.06 40.55 -855.00 81.30 -3.88%
  YoY % -6.24% 42.89% 29.17% -8.61% 104.74% -1,151.66% -
  Horiz. % 78.88% 84.13% 58.88% 45.58% 49.88% -1,051.66% 100.00%
EY 1.56 1.46 2.09 2.70 2.47 -0.12 1.23 4.04%
  YoY % 6.85% -30.14% -22.59% 9.31% 2,158.33% -109.76% -
  Horiz. % 126.83% 118.70% 169.92% 219.51% 200.81% -9.76% 100.00%
DY 0.65 0.93 1.39 0.01 1.23 0.00 0.00 -
  YoY % -30.11% -33.09% 13,800.00% -99.19% 0.00% 0.00% -
  Horiz. % 52.85% 75.61% 113.01% 0.81% 100.00% - -
P/NAPS 1.56 1.88 1.36 1.11 1.11 0.55 0.65 15.70%
  YoY % -17.02% 38.24% 22.52% 0.00% 101.82% -15.38% -
  Horiz. % 240.00% 289.23% 209.23% 170.77% 170.77% 84.62% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 -
Price 2.9800 4.0200 2.4500 2.3000 1.6800 0.8750 0.9500 -
P/RPS 6.11 7.72 5.58 5.12 4.15 2.30 2.27 17.93%
  YoY % -20.85% 38.35% 8.98% 23.37% 80.43% 1.32% -
  Horiz. % 269.16% 340.09% 245.81% 225.55% 182.82% 101.32% 100.00%
P/EPS 61.65 72.93 46.54 41.99 41.79 -875.00 77.24 -3.69%
  YoY % -15.47% 56.70% 10.84% 0.48% 104.78% -1,232.83% -
  Horiz. % 79.82% 94.42% 60.25% 54.36% 54.10% -1,132.83% 100.00%
EY 1.62 1.37 2.15 2.38 2.39 -0.11 1.29 3.87%
  YoY % 18.25% -36.28% -9.66% -0.42% 2,272.73% -108.53% -
  Horiz. % 125.58% 106.20% 166.67% 184.50% 185.27% -8.53% 100.00%
DY 0.67 0.87 1.43 0.01 1.19 0.00 0.00 -
  YoY % -22.99% -39.16% 14,200.00% -99.16% 0.00% 0.00% -
  Horiz. % 56.30% 73.11% 120.17% 0.84% 100.00% - -
P/NAPS 1.50 2.00 1.32 1.26 1.15 0.57 0.61 16.17%
  YoY % -25.00% 51.52% 4.76% 9.57% 101.75% -6.56% -
  Horiz. % 245.90% 327.87% 216.39% 206.56% 188.52% 93.44% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

174  478  517  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 PERDANA 0.405-0.04 
 ARMADA 0.195-0.005 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.375-0.01 
Partners & Brokers